Skip to main content

Example of Capital budgeting


 Before we start the NPV calculation, here are the facts we are going to use –
·       The cost to install the required equipment will be $105,000, this is the outflow on year 0, this is a tangible long term asset, and we are going to depreciate it over 5 years in a straight line, so it will depreciate at the rate of $21000 every year until the book value becomes 0
·       The gross revenues from the project will be $25,000 for year 1, then $27,000 for years 2 and 3. Year 4 will be $28,000 and year 5 (the last year of the project) will be $23,000·     
·       The estimated cash outflows are $13000 on year 1, $12000 on year 2 to 4 and on 5th year $10000
·       In 5 years, the equipment will stop working and can be sold for its parts for about $5,000.
·       The capital borrowing cost is 3%
·       Discount rate we will use to calculate NPV 7%
 With these data we can calculate the net income from the project considering all cash inflows and cash outflows -
Year
0
1
2
3
4
5
5
Project Discount Rate
0.07






Equipment purchase price
($105,000)






Cash inflow from new equipment

$25,000
$27,000
$27,000
$28,000
$23,000

Salvage value






$5,000
Depreciation

($21,000)
($21,000)
($21,000)
($21,000)
($21,000)
$0
Interest Payment on Loan

($3,150)
($3,150)
($3,150)
($3,150)
($3,150)

Outflow

($13,000)
($12,000)
($12,000)
($12,000)
($10,000)

Earning Before Tax

($12,150)
($9,150)
($9,150)
($8,150)
($11,150)
$5,000
30% Income Tax






$1,500
Net Income
($105,000)
($12,150)
($9,150)
($9,150)
($8,150)
($11,150)
$3,500

In the table above we have considered the gross revenue (estimated) to the estimated cash inflows and the salvage value of the equipment to be cash inflow too.
Depreciation is considered as a deduction from revenue before tax (Investopedia, n.d.)
The $105000 was borrowed and we will have to make an interest payment at interest rate 3%, that is considered as cash outflow.
And we have to factor in the project cash outflows over 5 years period.
So, we can see in the above table the Income before tax is in negative, so the income tax won’t be applicable on those, apart from the cash the business generates for the salvage value of the equipment.
We can calculate the Operating Cash flow, just by adding the depreciated value back to net income
Year
0
1
2
3
4
5
5
Project Discount Rate
0.07






Equipment purchase price
($105,000)






Cash inflow from new equipment

$25,000
$27,000
$27,000
$28,000
$23,000

Salvage value






$5,000
Depreciation

($21,000)
($21,000)
($21,000)
($21,000)
($21,000)
$0
Interest Payment on Loan

($3,150)
($3,150)
($3,150)
($3,150)
($3,150)

Outflow

($13,000)
($12,000)
($12,000)
($12,000)
($10,000)

Earning Before Tax

($12,150)
($9,150)
($9,150)
($8,150)
($11,150)
$5,000
30% Income Tax






$1,500
Net Income

($12,150)
($9,150)
($9,150)
($8,150)
($11,150)
$3,500
OCF

$8,850
$11,850
$11,850
$12,850
$9,850
$3,500

Taxes are included while calculating operating cash flow, but depreciation is added first to the revenue and then tax is subtracted (Investopedia, 2018). But in this case the company is not making any profit before taxes. Since the company is making loss there won’t be any tax on losses.
Now that we have Cash Flow, we can estimate the Present Value and Net Present Value -
Year
0
1
2
3
4
5
5
NPV
Project Discount Rate
0.07







Equipment purchase price
-105000.00







Cash inflow from new equipment

25000.00
27000.00
27000.00
28000.00
23000.00


Salvage value






5000.00

Depreciation

-21000.00
-21000.00
-21000.00
-21000.00
-21000.00
0.00

Interest Payment on Loan

-3150.00
-3150.00
-3150.00
-3150.00
-3150.00


Outflow

-13000.00
-12000.00
-12000.00
-12000.00
-10000.00


Earning Before Tax

-12150.00
-9150.00
-9150.00
-8150.00
-11150.00
5000.00

30% Income Tax






1500.00

Net Income

-12150.00
-9150.00
-9150.00
-8150.00
-11150.00
3500.00

OCF

8850.00
11850.00
11850.00
12850.00
9850.00
3500.00

Present Value of Future Cash Flow
-105000.00
8271.03
10350.25
9673.13
9803.20
7022.91
2495.45

NPV







-61854.88

Hence the NPV the negative, so this project is not financially profitable.
Conclusion – based on the NPV which is negative this project should not be pursued.


References:
Retrieved on 4/29/2018. Retrieve from https://www.investopedia.com/terms/n/npv.asp
Retrieved on 4/29/2018. Retrieved from https://www.investopedia.com/terms/i/irr.asp
Retrieved on 4/29/2018. Retrieved from https://www.investopedia.com/ask/answers/012615/are-taxes-calculated-operating-cash-flow.asp


Comments

Popular posts from this blog

Question and Answer

      * These attacks consist of injecting malicious client-side scripts into a website and using the website as a propagation method is: These attacks consist of injecting malicious client-side scripts into a website and using the website as a propagation method is: XML External Entities Cross Site Scripting (XSS) Security Mis Configuration Injection * A security principle, that ensures that authority is not circumvented in subsequent requests of an object by a subject, by checking for authorization (rights and privileges) upon every request for the object is ____.   A security principle, that ensures that authority is not circumvented in subsequent requests of an object by a subject, by checking for authorization (rights a Complete Mediation Least Privileges Separation of Duties Weakest Link * ...

What are the challenges Zara face to maintain it's growth?

Notably, Zara has a unique approach to handle changing demand, which has allowed the company to become widely successful and a leading business organization in the fashion retail industry, in which many corporations struggle to deal with fast-changing environments, operations, and inventory costs. The arrival of new trends forces retailers to adapt their collections, causing what James (2011) calls the Forrester or bullwhip effect. Zara relies heavily on outsourced manufacturing, even though most operations and inventory decisions and strategies are still held, taken, and based out on their headquarters in Spain. Every time an order is placed, all items are shipped to Spain for final design adjustments and inventory stocking. With the use of technology and collaboration with its store managers, the company can produce only what is currently trending, which results in a significant reduction of unsold items caused by the rapidly changing tastes of consumers in this fast-changing ind...

How Toyota New Global Architecture (TNGA) revolutionize the automobile manufacturing industry?

Toyota New Global Architecture (TNGA) system was created to revolutionize the actual automobile manufacturing systems. TNGA aims to promote a massive transformation in Toyota's development processes by emphasizing in harmony between planning and design, which, when appropriately combined and managed, will increase the company’s efficiency (N.A., 2015). Toyota's TNGA system is revolutionary because it creates an even leaner way of designing and manufacturing its cars and establishes a new era of vehicle design and production. From a different perspective, TNGA is a revolutionary system not because it employs a modular approach; since companies like Nissan and Volkswagen already use modular systems in their production plants (Schmitt, 2015). It is revolutionary because it is disruptive and expands the traditional and legendary Toyota’s lean methodology to a different level (N.A., 2015). This new global architecture system is disruptive to the old Toyota Production System (T...